How much will it cost and what do you need to save?
| Estimated Annual Cost in 2040 | $46,289 |
| Monthly savings required | $366 |
How much will it cost to send your child to Mesivta of Eastern Parkway Yeshiva Zichron Meilech in 18 years and how much do you need to save? A 4 year degree is estimated to be priced at $185,155.01 for students enrolling in 2040 if tuition increases average 5% per year until then. Assuming you have no current college savings, monthly deposits of $366.41 into a 529 or other college savings plan earning and after tax or tax exempt return of 7% will be necessary to achieve this balance.
| Current Annual Cost | $17,850.00 |
| Years until enrollment | 18 |
| Annual Tuition Increase | 5% |
| Current Savings | $0.00 |
| After Tax Return on Savings | 7% |
| Years of enrollment | 4 |
Discover how much will you need to start saving now to afford Mesivta of Eastern Parkway Yeshiva Zichron Meilech in the future.
| Month | Begin | Deposit | Withdraw | Interest | End |
|---|---|---|---|---|---|
| 1 | $0.00 | $366.41 | $0.00 | $0.00 | $366.41 |
| 2 | $366.41 | $366.41 | $0.00 | $2.07 | $734.89 |
| 3 | $734.89 | $366.41 | $0.00 | $4.16 | $1,105.46 |
| 4 | $1,105.46 | $366.41 | $0.00 | $6.25 | $1,478.12 |
| 5 | $1,478.12 | $366.41 | $0.00 | $8.36 | $1,852.89 |
| 6 | $1,852.89 | $366.41 | $0.00 | $10.48 | $2,229.78 |
| 7 | $2,229.78 | $366.41 | $0.00 | $12.61 | $2,608.80 |
| 8 | $2,608.80 | $366.41 | $0.00 | $14.75 | $2,989.96 |
| 9 | $2,989.96 | $366.41 | $0.00 | $16.91 | $3,373.28 |
| 10 | $3,373.28 | $366.41 | $0.00 | $19.07 | $3,758.76 |
| 11 | $3,758.76 | $366.41 | $0.00 | $21.25 | $4,146.42 |
| 12 | $4,146.42 | $366.41 | $0.00 | $23.44 | $4,536.27 |
| 13 | $4,536.27 | $366.41 | $0.00 | $25.65 | $4,928.33 |
| 14 | $4,928.33 | $366.41 | $0.00 | $27.87 | $5,322.61 |
| 15 | $5,322.61 | $366.41 | $0.00 | $30.09 | $5,719.11 |
| 16 | $5,719.11 | $366.41 | $0.00 | $32.34 | $6,117.86 |
| 17 | $6,117.86 | $366.41 | $0.00 | $34.59 | $6,518.86 |
| 18 | $6,518.86 | $366.41 | $0.00 | $36.86 | $6,922.13 |
| 19 | $6,922.13 | $366.41 | $0.00 | $39.14 | $7,327.68 |
| 20 | $7,327.68 | $366.41 | $0.00 | $41.43 | $7,735.52 |
| 21 | $7,735.52 | $366.41 | $0.00 | $43.74 | $8,145.67 |
| 22 | $8,145.67 | $366.41 | $0.00 | $46.06 | $8,558.14 |
| 23 | $8,558.14 | $366.41 | $0.00 | $48.39 | $8,972.94 |
| 24 | $8,972.94 | $366.41 | $0.00 | $50.73 | $9,390.08 |
| 25 | $9,390.08 | $366.41 | $0.00 | $53.09 | $9,809.58 |
| 26 | $9,809.58 | $366.41 | $0.00 | $55.46 | $10,231.45 |
| 27 | $10,231.45 | $366.41 | $0.00 | $57.85 | $10,655.71 |
| 28 | $10,655.71 | $366.41 | $0.00 | $60.25 | $11,082.37 |
| 29 | $11,082.37 | $366.41 | $0.00 | $62.66 | $11,511.44 |
| 30 | $11,511.44 | $366.41 | $0.00 | $65.09 | $11,942.94 |
| 31 | $11,942.94 | $366.41 | $0.00 | $67.53 | $12,376.88 |
| 32 | $12,376.88 | $366.41 | $0.00 | $69.98 | $12,813.27 |
| 33 | $12,813.27 | $366.41 | $0.00 | $72.45 | $13,252.13 |
| 34 | $13,252.13 | $366.41 | $0.00 | $74.93 | $13,693.47 |
| 35 | $13,693.47 | $366.41 | $0.00 | $77.42 | $14,137.30 |
| 36 | $14,137.30 | $366.41 | $0.00 | $79.93 | $14,583.64 |
| 37 | $14,583.64 | $366.41 | $0.00 | $82.46 | $15,032.51 |
| 38 | $15,032.51 | $366.41 | $0.00 | $85.00 | $15,483.92 |
| 39 | $15,483.92 | $366.41 | $0.00 | $87.55 | $15,937.88 |
| 40 | $15,937.88 | $366.41 | $0.00 | $90.12 | $16,394.41 |
| 41 | $16,394.41 | $366.41 | $0.00 | $92.70 | $16,853.52 |
| 42 | $16,853.52 | $366.41 | $0.00 | $95.29 | $17,315.22 |
| 43 | $17,315.22 | $366.41 | $0.00 | $97.90 | $17,779.53 |
| 44 | $17,779.53 | $366.41 | $0.00 | $100.53 | $18,246.47 |
| 45 | $18,246.47 | $366.41 | $0.00 | $103.17 | $18,716.05 |
| 46 | $18,716.05 | $366.41 | $0.00 | $105.82 | $19,188.28 |
| 47 | $19,188.28 | $366.41 | $0.00 | $108.49 | $19,663.18 |
| 48 | $19,663.18 | $366.41 | $0.00 | $111.18 | $20,140.77 |
| 49 | $20,140.77 | $366.41 | $0.00 | $113.88 | $20,621.06 |
| 50 | $20,621.06 | $366.41 | $0.00 | $116.59 | $21,104.06 |
| 51 | $21,104.06 | $366.41 | $0.00 | $119.33 | $21,589.80 |
| 52 | $21,589.80 | $366.41 | $0.00 | $122.07 | $22,078.28 |
| 53 | $22,078.28 | $366.41 | $0.00 | $124.83 | $22,569.52 |
| 54 | $22,569.52 | $366.41 | $0.00 | $127.61 | $23,063.54 |
| 55 | $23,063.54 | $366.41 | $0.00 | $130.40 | $23,560.35 |
| 56 | $23,560.35 | $366.41 | $0.00 | $133.21 | $24,059.97 |
| 57 | $24,059.97 | $366.41 | $0.00 | $136.04 | $24,562.42 |
| 58 | $24,562.42 | $366.41 | $0.00 | $138.88 | $25,067.71 |
| 59 | $25,067.71 | $366.41 | $0.00 | $141.74 | $25,575.86 |
| 60 | $25,575.86 | $366.41 | $0.00 | $144.61 | $26,086.88 |
| 61 | $26,086.88 | $366.41 | $0.00 | $147.50 | $26,600.79 |
| 62 | $26,600.79 | $366.41 | $0.00 | $150.40 | $27,117.60 |
| 63 | $27,117.60 | $366.41 | $0.00 | $153.33 | $27,637.34 |
| 64 | $27,637.34 | $366.41 | $0.00 | $156.27 | $28,160.02 |
| 65 | $28,160.02 | $366.41 | $0.00 | $159.22 | $28,685.65 |
| 66 | $28,685.65 | $366.41 | $0.00 | $162.19 | $29,214.25 |
| 67 | $29,214.25 | $366.41 | $0.00 | $165.18 | $29,745.84 |
| 68 | $29,745.84 | $366.41 | $0.00 | $168.19 | $30,280.44 |
| 69 | $30,280.44 | $366.41 | $0.00 | $171.21 | $30,818.06 |
| 70 | $30,818.06 | $366.41 | $0.00 | $174.25 | $31,358.72 |
| 71 | $31,358.72 | $366.41 | $0.00 | $177.31 | $31,902.44 |
| 72 | $31,902.44 | $366.41 | $0.00 | $180.38 | $32,449.23 |
| 73 | $32,449.23 | $366.41 | $0.00 | $183.47 | $32,999.11 |
| 74 | $32,999.11 | $366.41 | $0.00 | $186.58 | $33,552.10 |
| 75 | $33,552.10 | $366.41 | $0.00 | $189.71 | $34,108.22 |
| 76 | $34,108.22 | $366.41 | $0.00 | $192.85 | $34,667.48 |
| 77 | $34,667.48 | $366.41 | $0.00 | $196.01 | $35,229.90 |
| 78 | $35,229.90 | $366.41 | $0.00 | $199.19 | $35,795.50 |
| 79 | $35,795.50 | $366.41 | $0.00 | $202.39 | $36,364.30 |
| 80 | $36,364.30 | $366.41 | $0.00 | $205.61 | $36,936.32 |
| 81 | $36,936.32 | $366.41 | $0.00 | $208.84 | $37,511.57 |
| 82 | $37,511.57 | $366.41 | $0.00 | $212.10 | $38,090.08 |
| 83 | $38,090.08 | $366.41 | $0.00 | $215.37 | $38,671.86 |
| 84 | $38,671.86 | $366.41 | $0.00 | $218.66 | $39,256.93 |
| 85 | $39,256.93 | $366.41 | $0.00 | $221.96 | $39,845.30 |
| 86 | $39,845.30 | $366.41 | $0.00 | $225.29 | $40,437.00 |
| 87 | $40,437.00 | $366.41 | $0.00 | $228.64 | $41,032.05 |
| 88 | $41,032.05 | $366.41 | $0.00 | $232.00 | $41,630.46 |
| 89 | $41,630.46 | $366.41 | $0.00 | $235.38 | $42,232.25 |
| 90 | $42,232.25 | $366.41 | $0.00 | $238.79 | $42,837.45 |
| 91 | $42,837.45 | $366.41 | $0.00 | $242.21 | $43,446.07 |
| 92 | $43,446.07 | $366.41 | $0.00 | $245.65 | $44,058.13 |
| 93 | $44,058.13 | $366.41 | $0.00 | $249.11 | $44,673.65 |
| 94 | $44,673.65 | $366.41 | $0.00 | $252.59 | $45,292.65 |
| 95 | $45,292.65 | $366.41 | $0.00 | $256.09 | $45,915.15 |
| 96 | $45,915.15 | $366.41 | $0.00 | $259.61 | $46,541.17 |
| 97 | $46,541.17 | $366.41 | $0.00 | $263.15 | $47,170.73 |
| 98 | $47,170.73 | $366.41 | $0.00 | $266.71 | $47,803.85 |
| 99 | $47,803.85 | $366.41 | $0.00 | $270.29 | $48,440.55 |
| 100 | $48,440.55 | $366.41 | $0.00 | $273.89 | $49,080.85 |
| 101 | $49,080.85 | $366.41 | $0.00 | $277.51 | $49,724.77 |
| 102 | $49,724.77 | $366.41 | $0.00 | $281.15 | $50,372.33 |
| 103 | $50,372.33 | $366.41 | $0.00 | $284.81 | $51,023.55 |
| 104 | $51,023.55 | $366.41 | $0.00 | $288.49 | $51,678.45 |
| 105 | $51,678.45 | $366.41 | $0.00 | $292.20 | $52,337.06 |
| 106 | $52,337.06 | $366.41 | $0.00 | $295.92 | $52,999.39 |
| 107 | $52,999.39 | $366.41 | $0.00 | $299.67 | $53,665.47 |
| 108 | $53,665.47 | $366.41 | $0.00 | $303.43 | $54,335.31 |
| 109 | $54,335.31 | $366.41 | $0.00 | $307.22 | $55,008.94 |
| 110 | $55,008.94 | $366.41 | $0.00 | $311.03 | $55,686.38 |
| 111 | $55,686.38 | $366.41 | $0.00 | $314.86 | $56,367.65 |
| 112 | $56,367.65 | $366.41 | $0.00 | $318.71 | $57,052.77 |
| 113 | $57,052.77 | $366.41 | $0.00 | $322.58 | $57,741.76 |
| 114 | $57,741.76 | $366.41 | $0.00 | $326.48 | $58,434.65 |
| 115 | $58,434.65 | $366.41 | $0.00 | $330.40 | $59,131.46 |
| 116 | $59,131.46 | $366.41 | $0.00 | $334.34 | $59,832.21 |
| 117 | $59,832.21 | $366.41 | $0.00 | $338.30 | $60,536.92 |
| 118 | $60,536.92 | $366.41 | $0.00 | $342.28 | $61,245.61 |
| 119 | $61,245.61 | $366.41 | $0.00 | $346.29 | $61,958.31 |
| 120 | $61,958.31 | $366.41 | $0.00 | $350.32 | $62,675.04 |
| 121 | $62,675.04 | $366.41 | $0.00 | $354.37 | $63,395.82 |
| 122 | $63,395.82 | $366.41 | $0.00 | $358.45 | $64,120.68 |
| 123 | $64,120.68 | $366.41 | $0.00 | $362.55 | $64,849.64 |
| 124 | $64,849.64 | $366.41 | $0.00 | $366.67 | $65,582.72 |
| 125 | $65,582.72 | $366.41 | $0.00 | $370.81 | $66,319.94 |
| 126 | $66,319.94 | $366.41 | $0.00 | $374.98 | $67,061.33 |
| 127 | $67,061.33 | $366.41 | $0.00 | $379.17 | $67,806.91 |
| 128 | $67,806.91 | $366.41 | $0.00 | $383.39 | $68,556.71 |
| 129 | $68,556.71 | $366.41 | $0.00 | $387.63 | $69,310.75 |
| 130 | $69,310.75 | $366.41 | $0.00 | $391.89 | $70,069.05 |
| 131 | $70,069.05 | $366.41 | $0.00 | $396.18 | $70,831.64 |
| 132 | $70,831.64 | $366.41 | $0.00 | $400.49 | $71,598.54 |
| 133 | $71,598.54 | $366.41 | $0.00 | $404.83 | $72,369.78 |
| 134 | $72,369.78 | $366.41 | $0.00 | $409.19 | $73,145.38 |
| 135 | $73,145.38 | $366.41 | $0.00 | $413.57 | $73,925.36 |
| 136 | $73,925.36 | $366.41 | $0.00 | $417.98 | $74,709.75 |
| 137 | $74,709.75 | $366.41 | $0.00 | $422.42 | $75,498.58 |
| 138 | $75,498.58 | $366.41 | $0.00 | $426.88 | $76,291.87 |
| 139 | $76,291.87 | $366.41 | $0.00 | $431.37 | $77,089.65 |
| 140 | $77,089.65 | $366.41 | $0.00 | $435.88 | $77,891.94 |
| 141 | $77,891.94 | $366.41 | $0.00 | $440.41 | $78,698.76 |
| 142 | $78,698.76 | $366.41 | $0.00 | $444.97 | $79,510.14 |
| 143 | $79,510.14 | $366.41 | $0.00 | $449.56 | $80,326.11 |
| 144 | $80,326.11 | $366.41 | $0.00 | $454.18 | $81,146.70 |
| 145 | $81,146.70 | $366.41 | $0.00 | $458.82 | $81,971.93 |
| 146 | $81,971.93 | $366.41 | $0.00 | $463.48 | $82,801.82 |
| 147 | $82,801.82 | $366.41 | $0.00 | $468.17 | $83,636.40 |
| 148 | $83,636.40 | $366.41 | $0.00 | $472.89 | $84,475.70 |
| 149 | $84,475.70 | $366.41 | $0.00 | $477.64 | $85,319.75 |
| 150 | $85,319.75 | $366.41 | $0.00 | $482.41 | $86,168.57 |
| 151 | $86,168.57 | $366.41 | $0.00 | $487.21 | $87,022.19 |
| 152 | $87,022.19 | $366.41 | $0.00 | $492.04 | $87,880.64 |
| 153 | $87,880.64 | $366.41 | $0.00 | $496.89 | $88,743.94 |
| 154 | $88,743.94 | $366.41 | $0.00 | $501.77 | $89,612.12 |
| 155 | $89,612.12 | $366.41 | $0.00 | $506.68 | $90,485.21 |
| 156 | $90,485.21 | $366.41 | $0.00 | $511.62 | $91,363.24 |
| 157 | $91,363.24 | $366.41 | $0.00 | $516.58 | $92,246.23 |
| 158 | $92,246.23 | $366.41 | $0.00 | $521.57 | $93,134.21 |
| 159 | $93,134.21 | $366.41 | $0.00 | $526.59 | $94,027.21 |
| 160 | $94,027.21 | $366.41 | $0.00 | $531.64 | $94,925.26 |
| 161 | $94,925.26 | $366.41 | $0.00 | $536.72 | $95,828.39 |
| 162 | $95,828.39 | $366.41 | $0.00 | $541.83 | $96,736.63 |
| 163 | $96,736.63 | $366.41 | $0.00 | $546.96 | $97,650.00 |
| 164 | $97,650.00 | $366.41 | $0.00 | $552.13 | $98,568.54 |
| 165 | $98,568.54 | $366.41 | $0.00 | $557.32 | $99,492.27 |
| 166 | $99,492.27 | $366.41 | $0.00 | $562.54 | $100,421.22 |
| 167 | $100,421.22 | $366.41 | $0.00 | $567.80 | $101,355.43 |
| 168 | $101,355.43 | $366.41 | $0.00 | $573.08 | $102,294.92 |
| 169 | $102,294.92 | $366.41 | $0.00 | $578.39 | $103,239.72 |
| 170 | $103,239.72 | $366.41 | $0.00 | $583.73 | $104,189.86 |
| 171 | $104,189.86 | $366.41 | $0.00 | $589.10 | $105,145.37 |
| 172 | $105,145.37 | $366.41 | $0.00 | $594.51 | $106,106.29 |
| 173 | $106,106.29 | $366.41 | $0.00 | $599.94 | $107,072.64 |
| 174 | $107,072.64 | $366.41 | $0.00 | $605.40 | $108,044.45 |
| 175 | $108,044.45 | $366.41 | $0.00 | $610.90 | $109,021.76 |
| 176 | $109,021.76 | $366.41 | $0.00 | $616.42 | $110,004.59 |
| 177 | $110,004.59 | $366.41 | $0.00 | $621.98 | $110,992.98 |
| 178 | $110,992.98 | $366.41 | $0.00 | $627.57 | $111,986.96 |
| 179 | $111,986.96 | $366.41 | $0.00 | $633.19 | $112,986.56 |
| 180 | $112,986.56 | $366.41 | $0.00 | $638.84 | $113,991.81 |
| 181 | $113,991.81 | $366.41 | $0.00 | $644.53 | $115,002.75 |
| 182 | $115,002.75 | $366.41 | $0.00 | $650.24 | $116,019.40 |
| 183 | $116,019.40 | $366.41 | $0.00 | $655.99 | $117,041.80 |
| 184 | $117,041.80 | $366.41 | $0.00 | $661.77 | $118,069.98 |
| 185 | $118,069.98 | $366.41 | $0.00 | $667.58 | $119,103.97 |
| 186 | $119,103.97 | $366.41 | $0.00 | $673.43 | $120,143.81 |
| 187 | $120,143.81 | $366.41 | $0.00 | $679.31 | $121,189.53 |
| 188 | $121,189.53 | $366.41 | $0.00 | $685.22 | $122,241.16 |
| 189 | $122,241.16 | $366.41 | $0.00 | $691.17 | $123,298.74 |
| 190 | $123,298.74 | $366.41 | $0.00 | $697.15 | $124,362.30 |
| 191 | $124,362.30 | $366.41 | $0.00 | $703.16 | $125,431.87 |
| 192 | $125,431.87 | $366.41 | $0.00 | $709.21 | $126,507.49 |
| 193 | $126,507.49 | $366.41 | $0.00 | $715.29 | $127,589.19 |
| 194 | $127,589.19 | $366.41 | $0.00 | $721.41 | $128,677.01 |
| 195 | $128,677.01 | $366.41 | $0.00 | $727.56 | $129,770.98 |
| 196 | $129,770.98 | $366.41 | $0.00 | $733.74 | $130,871.13 |
| 197 | $130,871.13 | $366.41 | $0.00 | $739.96 | $131,977.50 |
| 198 | $131,977.50 | $366.41 | $0.00 | $746.22 | $133,090.13 |
| 199 | $133,090.13 | $366.41 | $0.00 | $752.51 | $134,209.05 |
| 200 | $134,209.05 | $366.41 | $0.00 | $758.84 | $135,334.30 |
| 201 | $135,334.30 | $366.41 | $0.00 | $765.20 | $136,465.91 |
| 202 | $136,465.91 | $366.41 | $0.00 | $771.60 | $137,603.92 |
| 203 | $137,603.92 | $366.41 | $0.00 | $778.03 | $138,748.36 |
| 204 | $138,748.36 | $366.41 | $0.00 | $784.50 | $139,899.27 |
| 205 | $139,899.27 | $366.41 | $0.00 | $791.01 | $141,056.69 |
| 206 | $141,056.69 | $366.41 | $0.00 | $797.56 | $142,220.66 |
| 207 | $142,220.66 | $366.41 | $0.00 | $804.14 | $143,391.21 |
| 208 | $143,391.21 | $366.41 | $0.00 | $810.75 | $144,568.37 |
| 209 | $144,568.37 | $366.41 | $0.00 | $817.41 | $145,752.19 |
| 210 | $145,752.19 | $366.41 | $0.00 | $824.10 | $146,942.70 |
| 211 | $146,942.70 | $366.41 | $0.00 | $830.84 | $148,139.95 |
| 212 | $148,139.95 | $366.41 | $0.00 | $837.60 | $149,343.96 |
| 213 | $149,343.96 | $366.41 | $0.00 | $844.41 | $150,554.78 |
| 214 | $150,554.78 | $366.41 | $0.00 | $851.26 | $151,772.45 |
| 215 | $151,772.45 | $366.41 | $0.00 | $858.14 | $152,997.00 |
| 216 | $152,997.00 | $366.41 | $0.00 | $865.07 | $154,228.48 |
| 217 | $154,228.48 | $366.41 | $42,958.15 | $872.03 | $112,508.77 |
| 218 | $112,508.77 | $366.41 | $0.00 | $636.14 | $113,511.32 |
| 219 | $113,511.32 | $366.41 | $0.00 | $641.81 | $114,519.54 |
| 220 | $114,519.54 | $366.41 | $0.00 | $647.51 | $115,533.46 |
| 221 | $115,533.46 | $366.41 | $0.00 | $653.24 | $116,553.11 |
| 222 | $116,553.11 | $366.41 | $0.00 | $659.01 | $117,578.53 |
| 223 | $117,578.53 | $366.41 | $0.00 | $664.81 | $118,609.75 |
| 224 | $118,609.75 | $366.41 | $0.00 | $670.64 | $119,646.80 |
| 225 | $119,646.80 | $366.41 | $0.00 | $676.50 | $120,689.71 |
| 226 | $120,689.71 | $366.41 | $0.00 | $682.40 | $121,738.52 |
| 227 | $121,738.52 | $366.41 | $0.00 | $688.33 | $122,793.26 |
| 228 | $122,793.26 | $366.41 | $0.00 | $694.29 | $123,853.96 |
| 229 | $123,853.96 | $366.41 | $45,106.06 | $700.29 | $79,814.60 |
| 230 | $79,814.60 | $366.41 | $0.00 | $451.28 | $80,632.29 |
| 231 | $80,632.29 | $366.41 | $0.00 | $455.91 | $81,454.61 |
| 232 | $81,454.61 | $366.41 | $0.00 | $460.56 | $82,281.58 |
| 233 | $82,281.58 | $366.41 | $0.00 | $465.23 | $83,113.22 |
| 234 | $83,113.22 | $366.41 | $0.00 | $469.93 | $83,949.56 |
| 235 | $83,949.56 | $366.41 | $0.00 | $474.66 | $84,790.63 |
| 236 | $84,790.63 | $366.41 | $0.00 | $479.42 | $85,636.46 |
| 237 | $85,636.46 | $366.41 | $0.00 | $484.20 | $86,487.07 |
| 238 | $86,487.07 | $366.41 | $0.00 | $489.01 | $87,342.49 |
| 239 | $87,342.49 | $366.41 | $0.00 | $493.85 | $88,202.75 |
| 240 | $88,202.75 | $366.41 | $0.00 | $498.71 | $89,067.87 |
| 241 | $89,067.87 | $366.41 | $47,361.36 | $503.60 | $42,576.52 |
| 242 | $42,576.52 | $366.41 | $0.00 | $240.73 | $43,183.66 |
| 243 | $43,183.66 | $366.41 | $0.00 | $244.17 | $43,794.24 |
| 244 | $43,794.24 | $366.41 | $0.00 | $247.62 | $44,408.27 |
| 245 | $44,408.27 | $366.41 | $0.00 | $251.09 | $45,025.77 |
| 246 | $45,025.77 | $366.41 | $0.00 | $254.58 | $45,646.76 |
| 247 | $45,646.76 | $366.41 | $0.00 | $258.09 | $46,271.26 |
| 248 | $46,271.26 | $366.41 | $0.00 | $261.62 | $46,899.29 |
| 249 | $46,899.29 | $366.41 | $0.00 | $265.18 | $47,530.88 |
| 250 | $47,530.88 | $366.41 | $0.00 | $268.75 | $48,166.04 |
| 251 | $48,166.04 | $366.41 | $0.00 | $272.34 | $48,804.79 |
| 252 | $48,804.79 | $366.41 | $0.00 | $275.95 | $49,447.15 |
| 253 | $49,447.15 | $0.00 | $49,729.43 | $279.58 | ($2.70) |